form6k_123107.htm

TEEKAY CORPORATION

Bayside House, Bayside Executive Park, West Bay Street & Blake Road

P.O. Box AP-59212, Nassau, Bahamas

EARNINGS RELEASE

TEEKAY CORPORATION REPORTS

FOURTH QUARTER AND ANNUAL RESULTS

Highlights

§	Reported fourth quarter net income of $9.5 million, or $0.13 per share (including specific items which decreased net income by $13.5 million, or $0.18 per share) (1)

§	Reported annual net income of $181.3 million, or $2.43 per share (including specific items which decreased net income by $16.3 million, or $0.22 per share)(1)

§	Generated cash flow from vessel operations of $138.4 million and $622.2 million in the fourth quarter and fiscal 2007, respectively

§	Successfully completed the initial public offering of Teekay Tankers Ltd.

§	Entered into a multi-vessel strategic transaction with ConocoPhillips

§	Acquired two specialized LNG vessels on charter to a ConocoPhillips and Marathon Oil joint venture

Nassau, The Bahamas, February 27, 2008 - Teekay Corporation (Teekay or the Company) (NYSE: TK) today reported net income of $9.5 million, or $0.13 per share, for the quarter ended December 31, 2007, compared to net income of $60.3 million, or $0.81 per share, for the quarter ended December 31, 2006. The results for the quarters ended December 31, 2007 and 2006 included a number of specific items that had the net effect of decreasing net income by $13.5 million, or $0.18 per share, and by $18.9 million, or $0.25 per share, respectively, as detailed in Appendix A to this release. Net revenues(2) for the fourth quarter of 2007 increased to $514.1 million from $443.3 million for the same period in 2006, and income from vessel operations decreased to $74.2 million from $105.2 million.

Net income for the year ended December 31, 2007 was $181.3 million, or $2.43 per share, compared to $262.2 million, or $3.49 per share, for the same period last year. The results for the year ended December 31, 2007 and 2006 included a number of specific items that had the net effect of decreasing net income by $16.3 million, or $0.22 per share, and by $63.7 million, or $0.85 per share, respectively, as detailed in Appendix A to this release. Net revenues(2) for the year ended December 31, 2007 increased to $1.9 billion from $1.5 billion for the same period in 2006, and income from vessel operations decreased to $397.9 million from $421.8 million.

Initial Public Offering of Teekay Tankers Ltd.

On December 18, 2007, Teekay’s subsidiary, Teekay Tankers Ltd. (NYSE: TNK) (Teekay Tankers), completed its initial public offering of 11.5 million class A common shares (including the underwriters’ overallotment option) at a price of $19.50 per share. Net proceeds from the offering amounting to $208.2 million were used by Teekay to repay debt. Teekay Tankers owns a fleet of nine Aframax-class oil tankers which Teekay manages through a mix of short- or medium-term fixed-rate time-charter contracts and spot tanker market trading. Teekay has agreed to offer Teekay Tankers, within 18 months following the completion of Teekay Tankers’ IPO, the right to purchase from it up to four existing Suezmax-class oil tankers. Teekay Tankers anticipates additional opportunities to expand its fleet through acquisitions of tankers from third parties and additional tankers that it expects Teekay will offer to it from time to time. These tankers may include crude oil and product tankers.

Teekay owns 1.0 million class A common shares and 12.5 million class B common shares (entitled to five votes per share but capped at 49% of the total vote), which currently provide Teekay with 54 percent of the economic interest and 53 percent of the voting interest in Teekay Tankers.

On February 6, 2008, Teekay Tankers declared a cash dividend of $0.115 per share for the 14-day period from December 18, 2007 to December 31, 2007.

(1) Please refer to Appendix A to this release for information about specific items affecting net income.

(2)

Net revenues represents revenues less voyage expenses. Net revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Company’s web site at www.teekay.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

- more -

Strategic Transaction with ConocoPhillips

In January 2008, Teekay entered into a multi-vessel transaction with ConocoPhillips, which involved the acquisition of six double-hull Aframax tankers from ConocoPhillips and the time charter-out of five vessels to ConocoPhillips.

Of the six Aframax tankers acquired, two are owned and four are bareboat chartered-in for periods ranging from five to ten years. Two of the Aframax tankers have been chartered back to ConocoPhillips for a period of five years. Commencing in the second quarter of 2008, Teekay will also charter to ConocoPhillips its in-chartered VLCC for a period of three years and two of its MR product tankers for a period of five years.

Operating Results

During the fourth quarter of 2007, fixed-rate businesses generated approximately 81 percent of the Company’s cash flow from vessel operations compared to 66 percent in the fourth quarter of 2006.

The following table highlights certain financial information for Teekay’s four main segments: the offshore segment, the fixed-rate tanker segment, the liquefied gas segment, and the spot tanker segment (please read the “Teekay Fleet” section of this release below and Appendix B for further details):

	Three Months Ended December 31, 2007
	(unaudited)

(in thousands of U.S. dollars)	Offshore Segment		Fixed-Rate Tanker Segment		Liquefied Gas Segment		Spot Tanker Segment		Total

Net revenues		224,824		53,554		47,991		187,762		514,131

Vessel operating expenses		87,712		14,661		7,844		28,026		138,243
Time-charter hire expense		40,395		10,221		-		95,244		145,860
Depreciation & amortization		46,275		10,054		12,162		26,206		94,697

Cash flow from vessel operations*		53,739		23,996		35,041		25,628		138,404

	Three Months Ended December 31, 2006
	(unaudited)

(in thousands of U.S. dollars)	Offshore Segment		Fixed-Rate Tanker Segment		Liquefied Gas Segment		Spot Tanker Segment		Total

Net revenues		218,280		46,187		29,111		149,753		443,331

Vessel operating expenses		67,019		11,783		4,587		16,095		99,484
Time-charter hire expense		43,170		4,309		-		55,068		102,547
Depreciation & amortization		43,524		8,136		8,938		12,877		73,475

Cash flow from vessel operations*		60,768		26,047		19,867		54,322		161,004

*Cash flow from vessel operations represents income from vessel operations before depreciation and amortization expense and vessel write-downs/(gain) loss on sale of vessels. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Company’s web site at www.teekay.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

- more -

Offshore Segment

The offshore segment is comprised of the Company’s fleet of shuttle tankers, floating storage and off-take (FSO) units, and floating production storage and offtake (FPSO) units.

Cash flow from vessel operations from the Company’s offshore segment decreased to $53.7 million in the fourth quarter of 2007, compared to $60.8 million in the fourth quarter of 2006, primarily due to an increase in crewing expenses and higher than normal vessel repair costs, partially offset by the transfer of an FSO unit, the Navion Saga, to the Offshore Segment in May 2007 upon its commencement of a three-year time-charter, the consolidation of five 50 percent-owned shuttle tankers effective December 1, 2006, and the delivery of two shuttle tankers upon their commencement of 13-year charters.

In February 2008, the Siri FPSO was delivered to Brazil and commenced a two-year charter on a milestone heavy crude oil production project for Petróleo Brasileiro S.A. (Petrobras). At that time, the FPSO was formally named the Petrojarl Cidade De Rio Das Ostras.

Fixed-Rate Tanker Segment

The fixed-rate tanker segment includes Teekay LNG Partners L.P.’s (Teekay LNG) Suezmax fleet and Teekay’s directly operated fixed-rate conventional tankers.

Cash flow from vessel operations from the Company’s fixed-rate tanker segment decreased to $24.0 million in the fourth quarter of 2007, compared to $26.0 million in the fourth quarter of 2006. This decrease was primarily due to lower revenues earned on two vessels, which earn a profit share component when spot tanker rates exceed certain threshold levels, and higher vessel crewing costs, partially offset by the three vessels added to this segment in the third quarter of 2007.

Liquefied Gas Segment

The liquefied gas segment includes Teekay LNG’s fleet of liquefied natural gas (LNG) and liquefied petroleum gas (LPG) carriers.

In December 2007, Teekay acquired two 1993-built, 88,000 cubic meter LNG vessels from a joint venture between ConocoPhillips and Marathon Oil Corporation for a total cost of $230.0 million. These specialized, ice-strengthened vessels are currently being chartered back to the sellers until April 2009 (transporting LNG from Alaska’s Kenai LNG plant to Japan), with options exercisable by the charterers to extend up to an additional seven years. Teekay has offered these vessels to Teekay LNG in accordance with an Omnibus agreement among Teekay, Teekay LNG and Teekay Offshore (the Omnibus Agreement).

The Company’s cash flow from vessel operations from its existing LNG and LPG carriers during the fourth quarter of 2007 was $35.0 million compared to $19.9 million in the fourth quarter of 2006. This increase was primarily due to the delivery of the three RasGas II LNG carriers which commenced 20-year fixed-rate charters in November 2006, January 2007, and February 2007, respectively, and the acquisition of the two Kenai LNG carriers in December 2007.

The Company has ownership interests ranging from 40 percent to 70 percent in six additional LNG newbuildings scheduled to deliver at various dates between the second quarter of 2008 and early 2009, all of which will commence service upon delivery under 20 or 25-year fixed-rate contracts with major energy companies.

Teekay has agreed to sell the following vessels to its 63.7 percent owned subsidiary, Teekay LNG:

·	RasGas 3 - a 40 percent interest in four newbuilding LNG carriers scheduled to deliver during the second quarter of 2008.

·	Tangguh - a 70 percent interest in two newbuilding LNG carriers scheduled to deliver during late 2008 and early 2009.

Teekay LNG has also agreed to acquire three LPG carriers currently under construction from IM Skaugen ASA (Skaugen) upon their delivery from the shipyard between mid-2008 and mid-2009. Upon delivery, these vessels will commence 15-year fixed-rate charters to Skaugen.

- more -

As previously announced, a consortium in which Teekay has a 33 percent interest, has agreed to charter four newbuilding LNG carriers for a period of 20 years to the Angola LNG Project, which is being developed by subsidiaries of Chevron, Sonangol, BP, and Total. The vessels will be chartered at fixed-rates, with inflation adjustments, commencing in 2011. Teekay is obligated to offer Teekay LNG its 33 percent interest in these vessels and related charter contracts in accordance with the Omnibus Agreement.

Spot Tanker Segment

The Company’s spot tanker segment includes its conventional tankers, which are operating on voyage and period out-charters with an initial term of less than three years.

Cash flow from vessel operations from the Company’s spot tanker segment decreased to $25.6 million for the fourth quarter of 2007, from $54.3 million for the fourth quarter of 2006, primarily due to a decrease in spot tanker charter rates, an increase in time-charter hire expense and an increase in vessel crewing costs, partially offset by an increase in the size of the Company’s spot tanker fleet from the acquisition of 50 percent of OMI Corporation.

On a net basis, fleet changes increased the total number of revenue days in the Company’s spot tanker segment to 7,446 for the fourth quarter of 2007, compared to 5,231 for the fourth quarter of 2006. Revenue days represent the total number of vessel calendar days less off-hire associated with major repairs, drydockings, or mandated surveys.

Spot tanker freight rates strengthened significantly towards the end of the fourth quarter of 2007 rising to near record highs in December 2007 and into January 2008. However, the financial benefit of the increase in spot tanker rates had only a minimal impact on the fourth quarter financial results due to the timing difference between booking voyages and the physical commencement of voyages. The main drivers behind the strengthening in rates were the restocking of low global oil inventories, a rise in global oil supply as OPEC increased output, and the completion of oil field and refinery maintenance. These factors occurred later than normal in the year, and as a result tanker rates did not strengthen until late in the fourth quarter of 2007. Although tanker rates have declined from the high levels experienced early in the first quarter of 2008, they remain at high levels compared to historical averages.

- more -

The following table highlights the operating performance of the Company’s spot tanker segment measured in net revenues per revenue day, or time-charter equivalent (TCE), and includes the effect of forward freight agreements (FFAs) which are entered into as hedges against a portion of the Company’s exposure to spot market rates:

	Three Months Ended						Years Ended
	December 31, 2007		September 30, 2007		December 31, 2006		December 31, 2007		December 31, 2006
Spot Tanker Segment
Suezmax Tanker Fleet
Revenue days		1,362		1,039		399		3,162		1,639
TCE per revenue day *	$	32,976	$	27,097	$	29,922	$	31,627	$	34,766

Aframax Tanker Fleet
Revenue days		3,407		2,960		2,886		11,866		11,675
TCE per revenue day *	$	24,201	$	21,508	$	34,789	$	28,269	$	35,774

Large/Medium-Size Product Tanker Fleet
Revenue days		1,777		1,521		958		5,567		3,488
TCE per revenue day	$	21,295	$	27,258	$	24,544	$	25,426	$	27,747

Small Product Tanker Fleet
Revenue days		900		898		988		3,595		3,782
TCE per revenue day	$	12,134	$	13,893	$	14,155	$	14,299	$	15,476

*TCE results for the Suezmax and Aframax tanker fleets include realized results of synthetic time charters, FFAs, purchase price adjustments, short-term time-charters and fixed-rate contracts of affreightment. Excluding these amounts, Suezmax TCEs on a revenue-day basis for the quarters ended December 31, 2007, September 30, 2007, and December 31, 2006 would have been $31,718, $21,166 and $44,871 per day, respectively; and for the years ended December 31, 2007 and December 31, 2006 would have been $32,333 and $46,911 per day, respectively. Excluding these amounts, Aframax TCEs on a revenue-day basis for the quarters ended December 31, 2007, September 30, 2007, and December 31, 2006 would have been $23,234, $20,070 and $35,900 per day, respectively.

- more -

Teekay Fleet

As at February 27, 2008, Teekay’s fleet consisted of 203 vessels, including chartered-in vessels, newbuildings on-order, and vessels being converted to offshore units, but excluding vessels managed for third parties.

The following table summarizes the Teekay fleet as at February 27, 2008:

	Number of Vessels (1)
	Owned Vessels		Chartered-in Vessels		Newbuildings /Conversions		Total
Offshore Segment
Shuttle Tankers (2)		28		12		4		44
Floating Storage & Offtake ("FSO") Units (3)		5		-		-		5
Floating Production Storage & Offtake ("FPSO") Units (4)		5		-		-		5
Total Offshore Segment		38		12		4		54

Fixed-Rate Tanker Segment
Conventional Tankers (5)		16		4		1		21
Total Fixed-Rate Tanker Segment		16		4		1		21

Liquefied Gas Segment
LNG Carriers (6)		9		-		10		19
LPG Carriers		1		-		3		4
Total Liquefied Gas Segment		10		-		13		23

Spot Tanker Segment
Suezmaxes		6		8		10		24
Aframaxes (7)		21		27		-		48
Large/Medium Product Tankers		14		10		1		25
Small Product Tankers		-		10		-		10
Total Spot Tanker Segment		41		55		11		107
Total		105		71		29		205

(1)	Excludes vessels managed on behalf of third parties.

(2)	Includes six shuttle tankers in which the Company’s ownership interest is 50 percent.

(3)	Includes one unit in which the Company’s ownership interest is 89 percent.

(4)	Includes four FPSOs owned by Teekay Petrojarl ASA, and one FPSO jointly owned by Teekay and Teekay Petrojarl.

(5)	Includes eight Suezmax tankers owned by Teekay LNG.

(6)

Seven of the existing LNG vessels are owned by Teekay LNG. Teekay LNG has agreed to acquire Teekay’s 70 percent interest in two of the LNG newbuildings and Teekay’s 40 percent interest in four LNG newbuildings upon delivery of the vessels. Teekay has offered Teekay LNG the opportunity to acquire two of the existing LNG vessels.

(7)	Includes nine Aframax tankers owned by Teekay Offshore and chartered to Teekay and nine Aframaxes owned by Teekay Tankers.

Capital Expenditures and Liquidity

As of December 31, 2007, the Company’s remaining capital commitments relating to its portion of newbuildings and conversions, were as follows:

(in millions)	2008		2009		2010		2011		2012		Total
Offshore Segment	$	42	$	23	$	231	$	163		-	$	459
Fixed-Rate Tanker Segment		59		-		-		-		-		59
Liquefied Gas Segment		187		113		37		157		45		539
Spot Tanker Segment		327		207		-		-		-		534
Total	$	615	$	343	$	268	$	320	$	45	$	1,591

- more -

Pre-arranged debt facilities are in place for $1.3 billion of these capital commitments. Additionally, as of December 31, 2007, the Company had total liquidity of $1.7 billion (excluding debt related to capital commitments), comprised of $443 million in cash and cash equivalents and $1.2 billion in undrawn credit facilities.

Share Repurchase Program

Since November 1, 2007, the previous date the Company reported the status of its share repurchase program, the Company has repurchased 472,600 shares of its common stock at an average price of $50.28 per share, resulting in $20.5 million remaining under the existing share repurchase authorization.

As at December 31, 2007, the Company had 72.8 million common shares issued and outstanding.

About Teekay

Teekay Corporation transports more than 10 percent of the world’s seaborne oil, has built a significant presence in the liquefied natural gas shipping sector through its publicly-listed subsidiary, Teekay LNG Partners L.P. (NYSE: TGP), is further growing its operations in the offshore oil production, storage and transportation sector through its publicly-listed subsidiary, Teekay Offshore Partners L.P. (NYSE: TOO), and continues to expand its conventional tanker business through its publicly-listed subsidiary, Teekay Tankers Ltd. (NYSE: TNK). With a fleet of over 200 vessels, offices in 16 countries and 6,400 seagoing and shore-based employees, Teekay provides a comprehensive set of marine services to the world’s leading oil and gas companies, helping them seamlessly link their upstream energy production to their downstream processing operations. Teekay’s reputation for safety, quality and innovation has earned it a position with its customers as The Marine Midstream Company.

Teekay’s common stock is listed on the New York Stock Exchange where it trades under the symbol “TK”.

Earnings Conference Call

The Company plans to host a conference call on Thursday, February 28, 2008 at 11:00 a.m. (ET) to discuss the results for the quarter. All shareholders and interested parties are invited to listen to the live conference call and view the Company’s earnings presentation through the Company’s web site at www.teekay.com. The Company plans to make available a recording of the conference call until midnight March 7, 2008, by dialing (888) 203-1112 or (647) 436-0148, access code 7547068, or via the Company’s web site until March 30, 2008.

For Investor Relations enquiries contact:

Dave Drummond

Tel: +1 (604) 844-6654

For Media enquiries contact:

Alana Duffy

Tel: +1 (604) 844-6605

Web site: www.teekay.com

- more -

TEEKAY CORPORATION SUMMARY CONSOLIDATED STATEMENTS OF INCOME (in thousands of U.S. dollars, except share and per share data)


	Three Months Ended									Years Ended
	December 31,			September 30,			December 31,			December 31,			December 31,
	2007			2007			2006			2007			2006
	(unaudited)			(unaudited)			(unaudited)			(unaudited)			(unaudited)

REVENUES		673,046			589,054			586,990			2,406,622			2,013,306

OPERATING EXPENSES
Voyage expenses		158,915			126,772			143,659			528,180			522,117
Vessel operating expenses		138,243			120,008			99,484			464,543			257,350
Time-charter hire expense		145,860			121,756			102,547			467,364			402,522
Depreciation and amortization		94,697			87,058			73,475			329,113			223,965
General and administrative		60,081			60,912			56,377			238,148			177,915
Writedown or loss (gain) on sale of vessels and equipment		1,055			(8,072	)		4,754			(18,630	)		(1,341	)
Restructuring charge		-			-			1,515			-			8,929
		598,851			508,434			481,811			2,008,718			1,591,457
Income from vessel operations		74,195			80,620			105,179			397,904			421,849
OTHER ITEMS
Interest expense		(82,009	)		(81,008	)		(57,584	)		(287,558	)		(171,643	)
Interest income		19,529			23,071			16,276			82,158			56,224
Income tax recovery (expense)		11,709			(9,995	)		(2,030	)		5,509			(7,869	)
Equity (loss) income from joint ventures		(7,063	)		(1,654	)		3,681			(12,404	)		5,940
Foreign exchange (loss) gain		(7,407	)		(10,025	)		(12,391	)		(22,106	)		(45,382	)
Minority interest (expense) income		(1,284	)		3,602			4,241			(9,663	)		(441	)
Other – net		1,806			12,378			2,928			27,411			3,566
		(64,719	)		(63,631	)		(44,879	)		(216,653	)		(159,605	)
Net income		9,476			16,989			60,300			181,251			262,244
Earnings per common share - Basic - Diluted	$ $	0.13 0.13		$ $	0.23 0.23		$ $	0.83 0.81		$ $	2.47 2.43		$ $	3.58 3.49
Weighted-average number of common shares outstanding - Basic - Diluted		72,962,375 74,168,422			73,592,554 74,917,614			73,051,350 74,564,536			73,382,197 74,734,913			73,180,193 75,128,724

- more -

TEEKAY CORPORATION SUMMARY CONSOLIDATED BALANCE SHEETS (in thousands of U.S. dollars)
	As at December 31,		As at December 31,
	2007		2006
	(unaudited)		(unaudited)
ASSETS
Cash and cash equivalents		442,673		343,914
Other current assets		428,190		318,229
Restricted cash – current		33,479		64,243
Vessels held for sale		129,318		20,754
Restricted cash – long-term		652,717		615,749
Vessels and equipment		6,180,180		4,925,409
Advances on newbuilding contracts		617,066		382,659
Other assets		881,988		515,242
Intangible assets		259,952		280,559
Goodwill		434,590		266,718
Total Assets		10,060,153		7,733,476
LIABILITIES AND STOCKHOLDERS’ EQUITY
Accounts payable and accrued liabilities		346,765		311,088
Current portion of long-term debt		474,873		369,043
Long-term debt		5,285,397		3,350,640
Other long-term liabilities / In process revenue contracts		737,754		720,080
Minority interest		527,494		454,403
Stockholders’ equity		2,687,870		2,528,222
Total Liabilities and Stockholders’ Equity		10,060,153		7,733,476

- more -

TEEKAY CORPORATION SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands of U.S. dollars)
	Years Ended December 31,
	2007			2006
	(unaudited)			(unaudited)
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
Net operating cash flow		269,900			520,785

FINANCING ACTIVITIES
Net proceeds from long-term debt		3,924,451			2,114,505
Scheduled repayments of long-term debt		(320,049	)		(178,446	)
Prepayments of long-term debt		(1,958,382	)		(1,275,121	)
Decrease (increase) in restricted cash		24,322			(328,035	)
Repurchase of common stock		(80,430	)		(233,305	)
Net proceeds from the public offering of Teekay Tankers		208,186			-
Net proceeds from the public offering of Teekay LNG		84,185			-
Net proceeds from the public offering of Teekay Offshore		-			156,711
Other		(37,991	)		(47,740	)
Net financing cash flow		1,844,292			208,569

INVESTING ACTIVITIES
Expenditures for vessels and equipment		(910,304	)		(442,470	)
Proceeds from sale of vessels and equipment		199,475			326,901
Purchase of marketable securities		(59,165	)		(549	)
Proceeds from sale of marketable securities		57,093			8,898
Purchase of OMI Corporation (net of cash acquired $427)		(1,098,216	)		-
Purchase of Petrojarl ASA (net of cash acquired $71,728)		(1,210	)		(464,823	)
Loan to joint ventures		(219,335	)		(61,333	)
Other		16,229			10,952
Net investing cash flow		(2,015,433	)		(622,424	)

Increase in cash and cash equivalents		98,759			106,930
Cash and cash equivalents, beginning of the year		343,914			236,984
Cash and cash equivalents, end of the year		442,673			343,914

- more -

TEEKAY CORPORATION
APPENDIX A – SPECIFIC ITEMS AFFECTING NET INCOME
(in thousands of U.S. dollars, except per share data)
Set forth below are some of the significant items of income and expense that affected the Company’s net income for the three months and year ended December 31, 2007 and 2006, all of which items are typically excluded by securities analysts in their published estimates of the Company’s financial results:
	Three Months Ended		Year Ended
	December 31, 2007		December 31, 2007
	(unaudited)		(unaudited)
	$	$ Per	$	$ Per
	$	Share	$	Share
(Loss) gain on sale of vessels and equipment	(1,055)	(0.01)	18,630	0.25
Gain on sale of marketable securities and investments	-	-	11,833	0.16
Foreign currency exchange losses (1)	(7,407)	(0.10)	(22,106)	(0.30)
Deferred income tax recovery (expense) on unrealized foreign exchange losses (gains) (2)	1,164	0.02	(18,580)	(0.25)
Unrealized loss from interest rate swaps	(5,815)	(0.08)	(12,113)	(0.16)
Net effect from non-cash changes in purchase price allocation for acquisition of Teekay Petrojarl ASA (3)	-	-	(4,240)	(0.06)
Equity loss from OMI joint venture (4)	(2,743)	(0.04)	(3,010)	(0.04)
Other (5)	(3,483)	(0.05)	(4,325)	(0.06)
Minority owners’ share of items above (6)	5,850	0.08	17,628	0.24
Total	(13,489)	(0.18)	(16,283)	(0.22)

	Three Months Ended		Year Ended
	December 31, 2006		December 31, 2006
	(unaudited)		(unaudited)
	$	$ Per	$	$ Per
	$	Share	$	Share
(Write-down) gain on sale of vessels and equipment	(4,754)	(0.06)	(1,829)	(0.02)
Foreign currency exchange losses (1)	(12,391)	(0.16)	(45,382)	(0.60)
Minority owners’ share of foreign currency exchange losses	6,841	0.09	14,703	0.19
Deferred income tax expense on unrealized foreign exchange gains (2)	(5,102)	(0.07)	(10,529)	(0.14)
Restructuring charge	(1,515)	(0.02)	(8,929)	(0.12)
Net effect from consolidation of Teekay Petrojarl ASA	252	-	(1,313)	(0.02)
Loss on expiry of options to construct LNG carriers	-	-	(6,102)	(0.08)
Other (5)	(2,236)	(0.03)	(4,291)	(0.06)
Total	(18,905)	(0.25)	(63,672)	(0.85)

(1)	Foreign currency exchange gains and losses primarily relate to the Company’s debt denominated in Euros and deferred tax liability denominated in Norwegian Kroner. Nearly all of the Company’s foreign currency exchange gains and losses are unrealized.

(2)	Portion of deferred income tax related to unrealized foreign exchange gains and losses.

(3)	Primarily from changes in amortization of vessels, intangible assets and in-process revenue contracts relating to the period from October 1, 2006, to June 30, 2007, as a result of adjustments to the purchase price allocation for acquisition of Teekay Petrojarl ASA.
(4)	Primarily includes one-time retention bonuses for OMI employees.
(5)	Primarily relates to write-off of capitalized loan costs and loss on bond repurchases (8.875% Notes due 2011).
(6)	Primarily relates to minority owners’ share of foreign currency exchange losses.

- more -

TEEKAY CORPORATION

APPENDIX B – SUPPLEMENTAL SEGMENT INFORMATION

(in thousands of U.S. dollars)

	Three Months Ended December 31, 2007
	(unaudited)

	Offshore Segment		Fixed-Rate Tanker Segment		Liquefied Gas Segment		Spot Tanker Segment		Total

Net revenues (1)		224,824		53,554		47,991		187,762		514,131
Vessel operating expenses		87,712		14,661		7,844		28,026		138,243
Time-charter hire expense		40,395		10,221		-		95,244		145,860
Depreciation and amortization		46,275		10,054		12,162		26,206		94,697
General and administrative		25,030		4,584		5,106		25,361		60,081
Loss on sale of vessels and equipment		1,055		-		-		-		1,055
Income from vessel operations		24,357		14,034		22,879		12,925		74,195

	Three Months Ended September 30, 2007
	(unaudited)

	Offshore Segment			Fixed-Rate Tanker Segment		Liquefied Gas Segment		Spot Tanker Segment		Total

Net revenues (1)		219,613			50,457		42,921		149,291		462,282
Vessel operating expenses		76,625			13,285		8,056		22,042		120,008
Time-charter hire expense		40,615			7,773		-		73,368		121,756
Depreciation and amortization		45,359			9,236		11,491		20,972		87,058
General and administrative		25,956			4,889		5,677		24,390		60,912
Gain on sale of vessels and equipment		(8,072	)		-		-		-		(8,072	)
Income from vessel operations		39,130			15,274		17,697		8,519		80,620

	Three Months Ended December 31, 2006
	(unaudited)

	Offshore Segment		Fixed-Rate Tanker Segment		Liquefied Gas Segment		Spot Tanker Segment			Total

Net revenues (1)		218,280		46,187		29,111		149,753			443,331
Vessel operating expenses		67,019		11,783		4,587		16,095			99,484
Time-charter hire expense		43,170		4,309		-		55,068			102,547
Depreciation and amortization		43,524		8,136		8,938		12,877			73,475
General and administrative		24,919		4,048		4,657		22,753			56,377
Gain on sale of vessels and equipment		5,362		-		-		(608	)		4,754
Restructuring charge		-		-		-		1,515			1,515
Income from vessel operations		34,286		17,911		10,929		42,053			105,179

- more -

TEEKAY CORPORATION

APPENDIX B – SUPPLEMENTAL SEGMENT INFORMATION

(in thousands of U.S. dollars)

	Year Ended December 31, 2007
	(unaudited)

	Offshore Segment			Fixed-Rate Tanker Segment		Liquefied Gas Segment		Spot Tanker Segment		Total

Net revenues (1)		874,755			193,235		166,872		643,580		1,878,442
Vessel operating expenses		301,478			51,458		30,239		81,368		464,543
Time-charter hire expense		161,876			25,812		-		279,676		467,364
Depreciation and amortization		172,983			36,018		46,018		74,094		329,113
General and administrative		101,119			18,471		21,471		97,087		238,148
Gain on sale of vessels and equipment		(18,630	)		-		-		-		(18,630	)
Income from vessel operations		155,929			61,476		69,144		111,355		397,904

	Year Ended December 31, 2006
	(unaudited)

	Offshore Segment		Fixed-Rate Tanker Segment		Liquefied Gas Segment		Spot Tanker Segment			Total

Net revenues (1)		578,205		179,606		103,514		629,864			1,491,189
Vessel operating expenses		134,866		44,083		18,912		59,489			257,350
Time-charter hire expense		170,662		16,869		-		214,991			402,522
Depreciation and amortization		105,861		32,741		33,160		52,203			223,965
General and administrative		58,048		16,000		15,685		88,182			177,915
Writedown / (gain) on sale of vessels and equipment		698		-		-		(2,039	)		(1,341	)
Restructuring charge		-		-		-		8,929			8,929
Income from vessel operations		108,070		69,913		35,757		208,109			421,849

(1)

Net revenues represents revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage commissions. Net revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Company’s Web site at www.teekay.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

- more -

FORWARD LOOKING STATEMENTS

This release contains forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934, as amended) which reflect management’s current views with respect to certain future events and performance, including statements regarding: the Company’s future growth prospects; tanker market fundamentals, including the balance of supply and demand in the tanker market, and spot tanker charter rates; expected demand in the offshore oil production sector and the demand for vessels; the Company’s future capital expenditure commitments and the financing requirements for such commitments; the timing of newbuilding deliveries; the commencement of charter contracts; and the level of future OPEC oil production. The following factors are among those that could cause actual results to differ materially from the forward-looking statements, which involve risks and uncertainties, and that should be considered in evaluating any such statement: changes in production of or demand for oil, petroleum products and LNG, either generally or in particular regions; greater or less than anticipated levels of tanker newbuilding orders or greater or less than anticipated rates of tanker scrapping; changes in trading patterns significantly affecting overall vessel tonnage requirements; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; changes in the typical seasonal variations in tanker charter rates; changes in the offshore production of oil or demand for shuttle tankers, FSOs and FPSOs; the potential for early termination of long-term contracts and inability of the Company to renew or replace long-term contracts; changes affecting the offshore tanker market; shipyard production delays; the Company’s future capital expenditure requirements; the Company’s, Teekay LNG’s, Teekay Offshore’s potential inability to raise financing to purchase additional vessels; conditions in the United States capital markets; changes affecting the conventional tanker market; and other factors discussed in Teekay’s filings from time to time with the SEC, including its Report on Form 20-F for the fiscal year ended December 31, 2006. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.

- end -